Wallenius Wilhelmsen ASA (OSL:WAWI)

CEQP Ratios and Metrics

Market cap in millions NOK. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug 1, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	39,320	39,523	37,606	41,005	21,374	9,800
Market Cap Growth	-17.68%	5.10%	-8.29%	91.85%	118.11%	6.34%
Enterprise Value	56,783	55,539	64,885	77,467	53,149	44,105
Last Close Price	93.00	80.63	66.07	64.65	33.00	15.13
PE Ratio	3.67	3.58	4.35	6.13	18.24	-
Forward PE	3.34	2.82	3.72	5.17	7.09	13.68
PS Ratio	0.70	0.66	0.72	0.83	0.63	0.39
PB Ratio	1.25	1.05	1.20	1.19	0.87	0.44
P/TBV Ratio	1.39	1.16	1.38	1.51	1.16	0.63
P/FCF Ratio	2.33	2.22	2.29	3.49	4.98	2.33
P/OCF Ratio	2.07	1.97	2.09	3.21	3.89	1.86
EV/Sales Ratio	1.01	0.92	1.24	1.56	1.55	1.74
EV/EBITDA Ratio	2.95	3.02	4.12	6.17	8.91	16.93
EV/EBIT Ratio	4.13	3.79	5.20	8.19	16.39	735.10
EV/FCF Ratio	3.36	3.12	3.95	6.59	12.39	10.48
Debt / Equity Ratio	1.11	0.95	1.21	1.17	1.47	1.56
Debt / EBITDA Ratio	1.81	1.69	2.05	2.72	4.85	8.91
Debt / FCF Ratio	2.07	2.01	2.29	3.42	8.48	8.31
Asset Turnover	0.61	0.63	0.61	0.62	0.50	0.38
Inventory Turnover	23.48	23.43	23.35	24.18	26.72	26.24
Quick Ratio	0.70	0.89	1.02	1.49	0.84	0.93
Current Ratio	0.89	1.13	1.17	1.75	1.06	1.13
Return on Equity (ROE)	31.12%	33.30%	29.57%	25.19%	6.49%	-10.91%
Return on Assets (ROA)	9.26%	9.52%	9.08%	7.41%	2.98%	0.06%
Return on Capital (ROIC)	11.51%	12.16%	10.69%	8.26%	3.38%	0.06%
Return on Capital Employed (ROCE)	23.60%	21.30%	19.70%	13.40%	5.80%	0.10%
Earnings Yield	27.21%	27.97%	23.00%	16.31%	5.48%	-25.01%
FCF Yield	42.97%	45.04%	43.68%	28.69%	20.07%	42.95%
Dividend Yield	14.36%	17.75%	17.50%	12.95%	4.00%	-
Payout Ratio	72.57%	75.85%	42.44%	9.28%	-	-
Buyback Yield / Dilution	3.68%	0.01%	-0.06%	-1.64%	1.60%	-0.01%
Total Shareholder Return	18.11%	17.77%	17.44%	11.31%	5.61%	-0.01%

Updated Feb 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.